DDM Analysis: 3292.T

Valuation Snapshot

Stable Growth	$232,400.71 - $486,326.03	$328,362.70
Multi-Stage	$291,093.45 - $318,410.19	$304,498.02
Blended Fair Value	$316,430.36
Current Price	$125,400.00
Upside	152.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.56%	11.55%	6,586.68	6,711.82	6,323.46	6,392.88	5,523.97	5,270.75	5,048.74	4,798.63	2,761.64	2,835.21
YoY Growth	-	-	-1.86%	6.14%	-1.09%	15.73%	4.80%	4.40%	5.21%	73.76%	-2.59%	28.37%
Dividend Yield	-	-	5.25%	4.83%	4.22%	4.14%	3.36%	4.61%	3.61%	3.76%	2.23%	2.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,496.55
(-) Cash Dividends Paid (M)	24,430.79
(=) Cash Retained (M)	3,065.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,499.31	3,437.07	2,062.24
Cash Retained (M)	3,065.76	3,065.76	3,065.76
(-) Cash Required (M)	-5,499.31	-3,437.07	-2,062.24
(=) Excess Retained (M)	-2,433.55	-371.31	1,003.52
(/) Shares Outstanding (M)	2.12	2.12	2.12
(=) Excess Retained per Share	-1,148.15	-175.18	473.46
LTM Dividend per Share	11,526.43	11,526.43	11,526.43
(+) Excess Retained per Share	-1,148.15	-175.18	473.46
(=) Adjusted Dividend	10,378.28	11,351.25	11,999.89
WACC / Discount Rate	7.14%	7.14%	7.14%
Growth Rate	2.56%	3.56%	4.56%
Fair Value	$232,400.71	$328,362.70	$486,326.03
Upside / Downside	85.33%	161.85%	287.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,496.55	28,474.97	29,488.22	30,537.52	31,624.15	32,749.46	33,731.94
Payout Ratio	88.85%	89.08%	89.31%	89.54%	89.77%	90.00%	92.50%
Projected Dividends (M)	24,430.79	25,365.59	26,335.99	27,343.34	28,389.03	29,474.51	31,202.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.14%	7.14%	7.14%
Growth Rate	2.56%	3.56%	4.56%
Year 1 PV (M)	23,446.94	23,675.56	23,904.18
Year 2 PV (M)	22,502.56	22,943.53	23,388.77
Year 3 PV (M)	21,596.08	22,233.98	22,884.32
Year 4 PV (M)	20,725.98	21,546.24	22,390.61
Year 5 PV (M)	19,890.81	20,879.63	21,907.40
PV of Terminal Value (M)	508,823.14	534,118.15	560,409.29
Equity Value (M)	616,985.52	645,397.10	674,884.58
Shares Outstanding (M)	2.12	2.12	2.12
Fair Value	$291,093.45	$304,498.02	$318,410.19
Upside / Downside	132.13%	142.82%	153.92%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 110 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
002339.SZ	Integrated Electronic Systems Lab Co., Ltd.	0.62%	$0.06	59.84%
002671.SZ	Shandong Longquan Pipeline Engineering Co.,LTD	0.62%	$0.03	17.06%
039840.KQ	DIO Corporation	0.62%	$104.16	27.01%
077970.KS	STX Engine Co.,Ltd.	0.62%	$206.61	16.12%
241590.KS	Hwaseung Enterprise Co., Ltd.	0.62%	$31.17	50.06%
300100.SZ	Ningbo Shuanglin Auto Parts Co.,Ltd.	0.62%	$0.25	18.34%
300347.SZ	Hangzhou Tigermed Consulting Co., Ltd.	0.62%	$0.35	49.79%
300909.SZ	Shenzhen Hui Chuang Da Technology Co., Ltd.	0.62%	$0.30	62.13%
300926.SZ	Jiangsu Bojun Industrial Technology Co., Ltd	0.62%	$0.20	10.12%
3128.TWO	Hi Sharp Electronics Co., Ltd.	0.62%	$0.18	11.90%
600429.SS	Beijing Sanyuan Foods Co., Ltd.	0.62%	$0.03	25.51%
600782.SS	Xinyu Iron & Steel Co., Ltd	0.62%	$0.02	7.85%
600857.SS	Ningbo Zhongbai Co., Ltd.	0.62%	$0.09	50.22%
603696.SS	Anji Foodstuff Co., Ltd	0.62%	$0.13	73.51%
688101.SS	Suntar Environmental Technology Co., Ltd.	0.62%	$0.10	8.44%
688300.SS	Novoray Corporation	0.62%	$0.39	32.51%
688395.SS	Shenzhen Sine Electric Co.,Ltd.	0.62%	$0.15	35.48%
7013.T	IHI Corporation	0.62%	$17.20	14.09%
9025.T	Konoike Transport Co., Ltd.	0.62%	$20.47	8.73%
000025.SZ	Shenzhen Tellus Holding Co., Ltd.	0.61%	$0.11	30.16%
002940.SZ	Zhejiang AngLiKang Pharmaceutical CO.,LTD.	0.61%	$0.21	37.21%
0QLQ.L	Ypsomed Holding AG	0.61%	$2.00	31.20%
1784.TWO	BIONET Corp.	0.61%	$0.64	47.49%
300332.SZ	Top Resource Energy Co., Ltd. Class A	0.61%	$0.03	30.72%
300816.SZ	ActBlue Co., Ltd.	0.61%	$0.29	31.83%
600161.SS	Beijing Tiantan Biological Products Co., Ltd.	0.61%	$0.10	14.98%
603015.SS	Ningbo Techmation Co.,Ltd.	0.61%	$0.08	66.24%
605198.SS	Yantai North Andre Juice Co.,Ltd.	0.61%	$0.23	22.16%
7723.T	Aichi Tokei Denki Co., Ltd.	0.61%	$16.43	6.48%
AHRN	Ahren Acquisition Corp.	0.61%	$0.06	10.79%
CPLP	Capital Product Partners L.P.	0.61%	$0.11	6.01%
000099.SZ	CITIC Offshore Helicopter Co., Ltd.	0.60%	$0.13	27.49%
000807.SZ	Yunnan Aluminium Co., Ltd.	0.60%	$0.20	13.68%
001222.SZ	Wenzhou Yuanfei pet toy products Co., Ltd.	0.60%	$0.14	15.30%
002050.SZ	Zhejiang Sanhua Intelligent Controls Co.,Ltd	0.60%	$0.33	34.64%
002161.SZ	Invengo Information Technology Co., Ltd	0.60%	$0.04	29.57%
002472.SZ	Zhejiang Shuanghuan Driveline Co., Ltd.	0.60%	$0.29	20.47%
002765.SZ	Landai Technology Group Corp., Ltd.	0.60%	$0.08	27.22%
010120.KS	LS ELECTRIC Co., Ltd.	0.60%	$2,945.88	32.90%
017550.KS	Soosan Cebotics Co., Ltd.	0.60%	$10.02	5.13%
039440.KQ	STI Co., Ltd.	0.60%	$199.01	11.65%
2782.T	Seria Co., Ltd.	0.60%	$21.01	7.80%
300124.SZ	Shenzhen Inovance Technology Co.,Ltd	0.60%	$0.45	23.25%
300702.SZ	Zhejiang Tianyu Pharmaceutical Co., Ltd.	0.60%	$0.14	25.44%
336570.KQ	WON TECH Co.,Ltd.	0.60%	$49.80	11.16%
3673.T	Broadleaf Co., Ltd.	0.60%	$4.40	38.38%
6442.TW	EZconn Corporation	0.60%	$8.34	44.18%
688557.SS	BlueSword Intelligent Technology Co.,Ltd.	0.60%	$0.22	15.86%
688579.SS	Dareway Software Co.,Ltd.	0.60%	$0.07	40.32%
7011.T	Mitsubishi Heavy Industries, Ltd.	0.60%	$22.95	30.46%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

AEON REIT Investment Corporation (3292.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener